Company registration number 00376891 (England and Wales)
WILLIAMS SHIPPING HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
WILLIAMS SHIPPING HOLDINGS LIMITED
COMPANY INFORMATION
Directors
C R Williams
J E Williams
P J D Williams
J R M Williams
C C Williams
L A Tybinkowski
(Appointed 1 January 2025)
R J Brooks
(Appointed 1 January 2026)
Secretary
L A Tybinkowski
Company number
00376891
Registered office
Manor House Avenue
Millbrook
Southampton
Hampshire
SO15 0LF
Auditor
Fiander ETL
Stag Gates House
63/64 The Avenue
Southampton
Hampshire
SO17 1XS
WILLIAMS SHIPPING HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 39
WILLIAMS SHIPPING HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
The principal activities of the group continued to be marine and port services, transport, warehousing, cargo handling, hire and sale of containers and the sale of lubricants.
Review of the business
In 2025, despite the Economic uncertainty, the demand for the Group’s services and products remained strong with Turnover growing by 6.6%.
The Directors have a strategy with plans to increase EBITDA, reinvest profits and expand our presence in our key UK locations. During the year the group purchased GIF Transport & Logistics Limited, a transport division in Aberdeen, to complement our existing Scottish business and facilitate growth in our logistics business.
During the year the business invested £4.9m in a new Eurocarrier workboat (Willdiscover). This investment was to support our future plans and help to meet the requirements of our key customers.
Principal risks and uncertainties
The group is exposed to a variety of financial risks mainly from liquidity, interest, foreign currency, credit to price risk. These are detailed below:
Liquidity risk
The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.
Interest rate risk
The group is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on floating rate deposits, bank overdrafts and loans. The group uses interest rate derivatives to manage the mix of fixed and variable rate debt so as to reduce its exposure to changes in interest rates.
Foreign currency risk
The group’s principal foreign currency exposures arise from trading with overseas companies. Group policy permits but does not demand that these exposures may be hedged in order to fix the cost in sterling. This hedging activity involves the use of foreign exchange forward contracts.
Credit risk
Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.
All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.
Price risk
The directors consider that the group faces the usual pricing risk of any other group operating in a competitive commercial environment. They also acknowledge the volatility of fuel prices, and take appropriate steps to mitigate their exposure to this risk.
Other risk
The Group maintains close contact with its customers to ensure it is positioned to respond to their changing needs and remains competitive across all sectors. The Board is focused on recruiting and retaining high calibre staff and continues to introduce initiatives to achieve this.
WILLIAMS SHIPPING HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Key Performance Indicators
The group has instigated a more comprehensive system for accurately measuring utilisation which is now measured on an ongoing basis. KPIs are now set throughout the various activities of the group.
Financial key performance indicators:
2025 2024
EBITDA £5.0m £4.4m
Sales growth 6.6% 8.8%
Debtor days 49 41
Creditor days 53 61
Staff numbers 177 163
Future Developments
Being a privately owned family business, the group is able to take a long term view when considering its investment and development strategy.
The group fully understands the importance of having a robust succession plan in place which has been an important factor in ensuring the continued success of the group. The appointment of two new directors since the start of the year shows our commitment to this plan.
Despite the continued Economic uncertainty, 2026 has plans for future sales growth and a cost review program as the group looks to increase its profitability and cash flow to help with its Growth and Investment plans. The business operated fuel surcharges in early 2026 to mitigate the input of the high fuel prices following the war in the Middle East.
The group fully recognises and understands its responsibility in responding to the threat of climate change by reducing its carbon footprint and is now measuring this more comprehensively within the Directors’ Report.
J R M Williams
Director
28 July 2026
WILLIAMS SHIPPING HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company continued to be that of the provision of management services in respect of its subsidiary companies.
The principal activities of the group continued to be marine and port services, transport, warehousing, cargo handling and distribution, the hire and sale of containers and portable accommodation units and the sale of lubricants.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £1,257,837. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
C R Williams
J E Williams
P J D Williams
J R M Williams
B D Williams
(Resigned 31 July 2025)
C C Williams
L A Tybinkowski
(Appointed 1 January 2025)
R J Brooks
(Appointed 1 January 2026)
Qualifying third party indemnity provisions
The company has made qualifying third party indemnity provisions for the benefit of its directors during the year. These provisions remain in force at the reporting date.
Financial instruments
Treasury operations
The group operates a treasury function which is responsible for managing the liquidity, interest and foreign currency risks associated with the group’s activities.
The group’s principal financial instruments include derivative financial instruments, the purpose of which is to manage currency risks and interest rate risks arising from the group’s activities, and bank overdrafts, loans and corporate bonds, the main purpose of which is to raise finance for the group’s operations. In addition, the group has various other financial assets and liabilities such as trade debtors and trade creditors arising directly from its operations. Derivative transactions which the group enters into principally comprise forward exchange contracts. In accordance with the group’s treasury policy, derivative instruments are not entered into for speculative purposes.
Auditor
The auditor, Fiander ETL, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
WILLIAMS SHIPPING HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
Energy and carbon report
Details of the Groups energy use and carbon emissions are detailed below.
2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
15,174,993
439,608
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
3.27
3.00
- Fuel consumed for owned transport
3,791.21
3,213.00
3,794.48
3,216.00
Scope 2 - indirect emissions
- Electricity purchased
64.79
77.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the group
-
-
Total gross emissions
3,859.27
3,293.00
Intensity ratio
Tonnes CO2e per total £m sales revenue
98
89
Quantification and reporting methodology
We have followed the 2019 HM Government Environmental Reporting Guidelines. We have also used the GHG Reporting Protocol – Corporate Standard and have used the 2025 UK Government’s Conversion Factors for Company Reporting.
The aggregate energy consumption for 2025 has increased as it now includes the fuel used in our vessels and HGVs. This was omitted from the prior year. We chose to report our energy consumption before the statutory requirement to highlight our commitment to reducing our carbon emissions.
Intensity measurement
The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per £m sales revenue. This has been chosen due to uniquely diversified nature of our business.
Measures taken to improve energy efficiency
We continue to strive to actively reduce our emissions through several initiatives.
REGO backed renewable electricity tariffs are used where available. Around 47% of our total electricity consumption are from renewable sources.
Of our company passenger cars driven by staff 67% are BEV and 33% are PHEV.
2024 saw installation of our first PV solar with a capacity of 30 kWp. This solar generated 35188 kWh during 2025
We continue to refresh our fleet of commercial vehicles to ensure they all comply with Euro 6 emissions standards
HVO, derived from used cooking oil, is being utilised in an increasing volume and presently powers the majority of our material handling equipment.
WILLIAMS SHIPPING HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Strategic Report
The group has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments and risks.
On behalf of the board
J R M Williams
L A Tybinkowski
Director
Director
28 July 2026
WILLIAMS SHIPPING HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WILLIAMS SHIPPING HOLDINGS LIMITED
- 6 -
Opinion
We have audited the financial statements of Williams Shipping Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
WILLIAMS SHIPPING HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WILLIAMS SHIPPING HOLDINGS LIMITED
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
We identified the laws and regulations applicable to the group through discussions with directors and other management, and from our commercial knowledge and experience.
We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the group, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation.
We assessed the extent of compliance with the laws and regulations identified above through making enquiries of management.
We assessed the susceptibility of the group’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
Making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud.
Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
WILLIAMS SHIPPING HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WILLIAMS SHIPPING HOLDINGS LIMITED
- 8 -
Audit response to risks identified
To address the risk of fraud through management bias and override of controls, we:
Performed analytical procedures to identify any unusual or unexpected relationships.
Tested journal entries to identify unusual transactions.
Tested a sample of BACS payments to identify payments being made to unexpected accounts.
Assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias.
Investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
Agreeing financial statement disclosures to underlying supporting documentation.
Reading the minutes of meetings of those charged with governance.
Enquiring of management as to actual and potential litigation and claims.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Adam Buse FCA (Senior Statutory Auditor)
For and on behalf of Fiander ETL, Statutory Auditor
Chartered Accountants
Stag Gates House
63/64 The Avenue
Southampton
Hampshire
SO17 1XS
31 July 2026
WILLIAMS SHIPPING HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
39,308,207
36,886,253
Cost of sales
(29,693,756)
(28,490,929)
Gross profit
9,614,451
8,395,324
Administrative expenses
(6,488,271)
(6,004,384)
Other operating income
26,184
14,000
Operating profit
4
3,152,364
2,404,940
Interest receivable and similar income
8
10,075
15,081
Interest payable and similar expenses
9
(806,806)
(776,180)
Profit before taxation
2,355,633
1,643,841
Tax on profit
10
(649,648)
(535,786)
Profit for the financial year
28
1,705,985
1,108,055
Other comprehensive income
Revaluation of tangible fixed assets
1,901,451
Tax relating to other comprehensive income
(423,145)
41,028
Total comprehensive income for the year
3,184,291
1,149,083
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
The profit and loss account has been prepared on the basis that all operations are continuing operations.
WILLIAMS SHIPPING HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
13
565,060
Other intangible assets
13
21,788
55,052
Total intangible assets
586,848
55,052
Tangible assets
14
34,617,909
27,235,315
35,204,757
27,290,367
Current assets
Stocks
18
2,489,888
2,789,707
Debtors
19
6,208,847
5,670,120
Cash at bank and in hand
2,310,175
1,804,588
11,008,910
10,264,415
Creditors: amounts falling due within one year
20
(12,981,908)
(10,528,471)
Net current liabilities
(1,972,998)
(264,056)
Total assets less current liabilities
33,231,759
27,026,311
Creditors: amounts falling due after more than one year
21
(11,287,394)
(8,219,612)
Provisions for liabilities
Deferred tax liability
24
5,960,939
4,749,727
(5,960,939)
(4,749,727)
Net assets
15,983,426
14,056,972
Capital and reserves
Called up share capital
27
103,021
103,021
Revaluation reserve
28
4,823,791
3,554,356
Profit and loss reserves
28
11,056,614
10,399,595
Total equity
15,983,426
14,056,972
The financial statements were approved by the board of directors and authorised for issue on 28 July 2026 and are signed on its behalf by:
28 July 2026
J R M Williams
L A Tybinkowski
Director
Director
Company registration number 00376891 (England and Wales)
WILLIAMS SHIPPING HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
21,788
55,052
Tangible assets
14
4,428,680
3,832,030
Investments
15
1,531,717
306,717
5,982,185
4,193,799
Current assets
Stocks
18
1,088
-
Debtors
19
290,572
1,082,863
Cash at bank and in hand
2,214,200
1,800,478
2,505,860
2,883,341
Creditors: amounts falling due within one year
20
(3,830,802)
(3,395,339)
Net current liabilities
(1,324,942)
(511,998)
Total assets less current liabilities
4,657,243
3,681,801
Creditors: amounts falling due after more than one year
21
(2,490,698)
(1,775,974)
Provisions for liabilities
Deferred tax liability
24
568,162
534,291
(568,162)
(534,291)
Net assets
1,598,383
1,371,536
Capital and reserves
Called up share capital
27
103,021
103,021
Revaluation reserve
28
1,399,703
1,253,528
Profit and loss reserves
28
95,659
14,987
Total equity
1,598,383
1,371,536
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,308,108 (2024 - £937,013 profit).
The financial statements were approved by the board of directors and authorised for issue on 28 July 2026 and are signed on its behalf by:
28 July 2026
J R M Williams
L A Tybinkowski
Director
Director
Company registration number 00376891 (England and Wales)
WILLIAMS SHIPPING HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
103,021
3,677,440
10,069,245
13,849,706
Year ended 31 December 2024:
Profit for the year
-
-
1,108,055
1,108,055
Other comprehensive income:
Tax relating to other comprehensive income
-
41,028
41,028
Total comprehensive income
-
41,028
1,108,055
1,149,083
Dividends
11
-
-
(941,817)
(941,817)
Transfers
-
(164,112)
164,112
-
Balance at 31 December 2024
103,021
3,554,356
10,399,595
14,056,972
Year ended 31 December 2025:
Profit for the year
-
-
1,705,985
1,705,985
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,901,451
-
1,901,451
Tax relating to other comprehensive income
-
(423,145)
(423,145)
Total comprehensive income
-
1,478,306
1,705,985
3,184,291
Dividends
11
-
-
(1,257,837)
(1,257,837)
Transfers
-
(208,871)
208,871
-
Balance at 31 December 2025
103,021
4,823,791
11,056,614
15,983,426
WILLIAMS SHIPPING HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
103,021
1,276,329
(10,610)
1,368,740
Year ended 31 December 2024:
Profit for the year
-
-
937,013
937,013
Other comprehensive income:
Tax relating to other comprehensive income
-
7,600
7,600
Total comprehensive income
-
7,600
937,013
944,613
Dividends
11
-
-
(941,817)
(941,817)
Transfers
-
(30,401)
30,401
-
Balance at 31 December 2024
103,021
1,253,528
14,987
1,371,536
Year ended 31 December 2025:
Profit for the year
-
-
1,308,108
1,308,108
Other comprehensive income:
Revaluation of tangible fixed assets
-
225,300
-
225,300
Tax relating to other comprehensive income
-
(48,724)
(48,724)
Total comprehensive income
-
176,576
1,308,108
1,484,684
Dividends
11
-
-
(1,257,837)
(1,257,837)
Transfers
-
(30,401)
30,401
-
Balance at 31 December 2025
103,021
1,399,703
95,659
1,598,383
WILLIAMS SHIPPING HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
35
6,389,412
6,581,486
Interest paid
(806,806)
(767,999)
Income taxes refunded/(paid)
51,669
(483,743)
Net cash inflow from operating activities
5,634,275
5,329,744
Investing activities
Purchase of business
(946,663)
-
Purchase of tangible fixed assets
(5,961,545)
(1,748,822)
Proceeds from disposal of tangible fixed assets
2,277,410
898,901
Repayment of loans
150,322
(134,815)
Interest received
10,075
13,531
Dividends received
1,550
Net cash used in investing activities
(4,470,401)
(969,655)
Financing activities
Repayment of borrowings
(26,735)
-
Proceeds from new bank loans
4,631,837
326,600
Repayment of bank loans
(1,077,373)
(1,201,200)
Payment of finance leases obligations
(2,928,179)
(2,074,418)
Dividends paid to equity shareholders
(1,257,837)
(941,817)
Net cash used in financing activities
(658,287)
(3,890,835)
Net increase in cash and cash equivalents
505,587
469,254
Cash and cash equivalents at beginning of year
1,804,588
1,328,723
Effect of foreign exchange rates
6,611
Cash and cash equivalents at end of year
2,310,175
1,804,588
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
1
Accounting policies
Company information
Williams Shipping Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Manor House Avenue, Millbrook, Southampton, Hampshire, SO15 0LF.
The group consists of Williams Shipping Holdings Limited and all of its subsidiaries. The Group's principal activities are stated in the Directors Report.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties, marine vessels and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;
Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’ – Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.
1.2
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Williams Shipping Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.3
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.4
Turnover
Turnover represents amounts receivable for the following income streams, all of which are exclusive of value added tax: road haulage and distribution services, which are recognised on completion of delivery; warehousing and open storage, which are recognised on a receivable basis; vessel hire and other marine services, which are deferred and recognised in the accounting period to which they relate; sale and hire of storage containers and portable cabins, which are deferred and recognised in accordance with the period of hire or on delivery; storage, transportation and sale of marine lubricants and other supplies, which are recognised at the point of delivery.
1.5
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.6
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
Straight line over 5 years
1.7
Tangible fixed assets
Tangible fixed assets other than freehold land are stated at cost or valuation less depreciation. Depreciation is provided at rates calculated to write off the cost or valuation less estimated residual value of each asset over its expected useful life, as follows:
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Freehold land and buildings
2% to 33% straight line, with land not depreciated
Freehold improvements
20% straight line
Improvements to Freehold
Straight line over 50 years
Plant and machinery
5% to 33.3% straight line or reducing balance
Fixtures, fittings and equipment
10% to 33.3% straight line
Motor vehicles
12.5% to 25% straight line or reducing balance
Containers and cabins
10% reducing balance and 4% straight line
Vessels
2.5 - 5% straight line, residual value of 0-30%
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.8
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.10
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.11
Cash and cash equivalents
Cash at bank and in hand comprise cash in hand and other short-term deposits held with original maturities of less than three months. Any bank overdrafts are shown within borrowings in current liabilities in the statement of financial position.
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
1.12
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.13
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.14
Derivatives
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.
A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.
1.15
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.16
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the asset's fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.19
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
1.20
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Leasing
In categorising leases as finance leases or operating leases, management make judgements as to whether significant risks and rewards of ownership have transferred to the company as lessee.
Vessel valuation
The marine vessels in fixed assets are held at valuation. In concluding on the value of the vessels there are a number of issues to consider. Each vessels value is linked to its age, model, its state of repair as well as the current state of the market. The market tends to vary depending on the demand for vessels at certain times. These all make valuing the vessels complex and therefore require significant judgment from the directors. The net book value of the vessels are £16,860,500 (2024: £10,893,785).
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Vessels residual values
In calculating the depreciation of the vessels the directors have considered the useful life of the vessels to the company and what their values will be at the end of that life. The directors feels that the residual value will be 30% of the value of the vessel at the start of their useful life. This is based on the directors experience in the industry and past vessel sales.
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
3
Turnover and other revenue
An analysis of the group's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Marine and port services
11,242,963
10,306,492
Sale and distribution of marine lubricants
10,158,813
11,471,933
Transport storage and distribution
7,909,330
5,459,420
Hire and sale of containers and cabins
9,997,101
9,648,408
39,308,207
36,886,253
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
39,308,207
36,886,253
2025
2024
£
£
Other revenue
Interest income
10,075
13,531
Dividends received
-
1,550
Grants received
2,000
14,000
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
45,433
(9,872)
Government grants
(2,000)
(14,000)
Depreciation of owned tangible fixed assets
1,036,248
761,472
Depreciation of tangible fixed assets held under finance leases
1,152,690
1,448,458
Impairment of owned tangible fixed assets
-
48,614
Profit on disposal of tangible fixed assets
(355,549)
(298,197)
Amortisation of intangible assets
54,666
33,264
Operating lease charges
621,854
890,574
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
11,500
11,500
Audit of the financial statements of the company's subsidiaries
33,500
35,500
45,000
47,000
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
5
Auditor's remuneration
(Continued)
- 23 -
For other services
Taxation compliance services
7,000
7,000
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Directors
6
6
6
6
Administration
20
19
20
19
Marine
58
59
-
-
Transport and warehousing
55
40
-
-
Lubricants
13
12
-
-
Willbox
25
27
-
-
Total
177
163
26
25
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
7,959,955
6,773,963
1,086,656
1,075,154
Social security costs
1,037,415
734,473
199,535
158,874
Pension costs
273,307
234,401
68,534
64,713
9,270,677
7,742,837
1,354,725
1,298,741
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
303,503
171,322
Company pension contributions to defined contribution schemes
45,557
32,830
349,060
204,152
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2024: 4).
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
7
Directors' remuneration
(Continued)
- 24 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
104,789
-
Company pension contributions to defined contribution schemes
5,385
-
No detailed disclosure has been made for the prior year due to the remuneration being below the threshold of £200,000.
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
6,482
13,524
Other interest income
3,593
7
Total interest revenue
10,075
13,531
Income from fixed asset investments
Income from shares in group undertakings
1,550
Total income
10,075
15,081
9
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
25,173
2,133
Interest on finance leases and hire purchase contracts
775,918
764,956
Other interest
5,715
9,091
Total finance costs
806,806
776,180
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1
20,367
Adjustments in respect of prior periods
(3,044)
52,584
Total current tax
(3,043)
72,951
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
10
Taxation
2025
2024
£
£
(Continued)
- 25 -
Deferred tax
Origination and reversal of timing differences
662,870
457,612
Adjustment in respect of prior periods
(10,179)
5,223
Total deferred tax
652,691
462,835
Total tax charge
649,648
535,786
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
2,355,633
1,643,841
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
588,908
410,960
Tax effect of expenses that are not deductible in determining taxable profit
16,654
11,610
Tax effect of income not taxable in determining taxable profit
(388)
Change in unrecognised deferred tax assets
(935)
Adjustments in respect of prior years
(18,781)
52,586
Effect of change in corporation tax rate
-
(1,051)
Depreciation on assets not qualifying for tax allowances
58,452
56,846
Amortisation on assets not qualifying for tax allowances
5,350
Deferred tax adjustments in respect of prior years
5,223
Taxation charge
649,648
535,786
In addition to the amount charged to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:
2025
2024
£
£
Deferred tax arising on:
Revaluation of property and marine vessels
423,145
(41,028)
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
11
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
1,257,837
941,817
12
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2025
2024
Notes
£
£
In respect of:
Property, plant and equipment
14
-
48,614
Recognised in:
Cost of sales
-
48,614
The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account.
13
Intangible fixed assets
Group
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2025
166,320
166,320
Additions
586,462
586,462
At 31 December 2025
586,462
166,320
752,782
Amortisation and impairment
At 1 January 2025
111,268
111,268
Amortisation charged for the year
21,402
33,264
54,666
At 31 December 2025
21,402
144,532
165,934
Carrying amount
At 31 December 2025
565,060
21,788
586,848
At 31 December 2024
55,052
55,052
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
13
Intangible fixed assets
(Continued)
- 27 -
Company
Software
£
Cost
At 1 January 2025 and 31 December 2025
166,320
Amortisation and impairment
At 1 January 2025
111,268
Amortisation charged for the year
33,264
At 31 December 2025
144,532
Carrying amount
At 31 December 2025
21,788
At 31 December 2024
55,052
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
14
Tangible fixed assets
Group
Freehold land and buildings
Freehold improvements
Improvements to Freehold
Plant and machinery
Fixtures, fittings and equipment
Motor vehicles
Containers and cabins
Vessels
Total
£
£
£
£
£
£
£
£
£
Cost or valuation
At 1 January 2025
3,500,000
293,325
71,478
3,249,207
608,988
5,726,392
12,249,451
12,029,763
37,728,604
Additions
386,000
22,000
570,667
63,911
2,748,498
883,514
4,917,352
9,591,942
Disposals
(192,064)
(20,639)
(580,115)
(1,977,096)
(337,500)
(3,107,414)
Revaluation
50,000
1,081,927
1,131,927
Transfers
(87,400)
87,400
At 31 December 2025
3,936,000
293,325
93,478
3,540,410
652,260
7,894,775
11,155,869
17,778,942
45,345,059
Depreciation and impairment
At 1 January 2025
131,475
101,797
4,236
1,832,851
214,332
2,744,898
4,327,722
1,135,978
10,493,289
Depreciation charged in the year
43,825
31,056
9,785
211,812
79,032
908,031
447,815
457,582
2,188,938
Eliminated in respect of disposals
(189,756)
(516)
(476,508)
(437,879)
(80,894)
(1,185,553)
Revaluation
(175,300)
(594,224)
(769,524)
At 31 December 2025
132,853
14,021
1,854,907
292,848
3,176,421
4,337,658
918,442
10,727,150
Carrying amount
At 31 December 2025
3,936,000
160,472
79,457
1,685,503
359,412
4,718,354
6,818,211
16,860,500
34,617,909
At 31 December 2024
3,368,525
191,528
67,242
1,416,356
394,656
2,981,494
7,921,729
10,893,785
27,235,315
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
Company
Freehold land and buildings
Improvements to Freehold
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2025
3,500,000
71,478
34,510
573,547
4,179,535
Additions
386,000
2,386
182,406
570,792
Disposals
(49,990)
(49,990)
Revaluation
50,000
50,000
At 31 December 2025
3,936,000
71,478
36,896
705,963
4,750,337
Depreciation and impairment
At 1 January 2025
131,475
4,236
22,584
189,210
347,505
Depreciation charged in the year
43,825
7,148
12,123
136,345
199,441
Eliminated in respect of disposals
(49,989)
(49,989)
Revaluation
(175,300)
(175,300)
At 31 December 2025
11,384
34,707
275,566
321,657
Carrying amount
At 31 December 2025
3,936,000
60,094
2,189
430,397
4,428,680
At 31 December 2024
3,368,525
67,242
11,926
384,337
3,832,030
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and machinery
736,170
585,073
Fixtures, fittings and equipment
220,523
21,375
Motor vehicles
4,019,172
2,243,997
430,396
384,339
Containers and cabins
3,848,682
4,583,319
-
-
Property improvements
83,228
93,912
60,095
67,243
Vessels
10,999,931
6,754,710
-
-
19,907,706
14,282,386
490,491
451,582
Marine vessels are carried at valuation. If marine vessels were measured using the cost model, the carrying amounts would have been approximately £12,286,468 (2024: £7,824,009), being cost £15,908,857 (2024: £11,345,080) and depreciation £3,622,389 (2024: £3,521,071).
Freehold properties are carried at valuation. If they had been measured using the cost model, the carrying amounts would have been approximately £2,069,731 (2024: £1,697,154), being cost £2,299,298 (2024: £1,913,298) and depreciation £229,567 (2024: £216,143).
Spud legs (included in plant and equipment) are carried at valuation. If they had been measured using the cost model, the carrying amounts would have been approximately £8,581 (2024: £14,311), being cost £57,300 (2024: £57,300) and depreciation £48,719(2024: £42,989).
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
14
Tangible fixed assets
(Continued)
- 30 -
More information on impairment movements in the year is given in note 12.
Freehold land and buildings were revalued based on a report prepared by Symonds & Sampson on 28 November 2025, an external firm of chartered surveyors. This valuation has been reflected in these financial statements at £3,550,000. The directors are of the opinion that this valuation best reflects the open market value as at the balance sheet date.
Marine vessels were revalued by the directors at 31 December 2025, based on the insurance values for each vessel. The directors are of the opinion that the valuation continues to reflect the open market value.
Spud Legs included in Plant and Equipment were revalued on 1 April 2016 at £117,200 by an internal expert and deemed by the directors to be that value at the balance sheet date.
15
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
16
1,531,717
306,717
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
306,717
Additions
1,225,000
At 31 December 2025
1,531,717
Carrying amount
At 31 December 2025
1,531,717
At 31 December 2024
306,717
16
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Willbox Limited
1
Ordinary
100.00
-
Williams Marine Lubricants Limited
1
Ordinary
100.00
-
Williams Shipping Marine Limited
1
Ordinary
100.00
-
Williams Shipping Transport Limited
1
Ordinary
100.00
-
Williams Shipping (Dublin) Limited
2
Ordinary
100.00
-
Woodpecker Self Storage Limited
1
Ordinary
0
100.00
GIF Transport & Logistics Limited
3
Ordinary
100.00
-
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
16
Subsidiaries
(Continued)
- 31 -
Registered office addresses (all UK unless otherwise indicated):
1
Manor House Avenue, Millbrook, Southampton, Hampshire, United Kingdom, SO15 0LF
2
38 Main Street, Swords, Co Dublin, Ireland
3
Wellheads Crescent, Wellheads Indstrial Estate, Aberdeen, Scotland, AB21 7GA
17
Financial instruments
Foreign exchange forward contracts
The Group uses foreign currency forward contracts to manage the foreign exchange risk of future transactions and cash flows. The contracts are value based on available market data. The Group does not adopt hedge accounting for forward exchange contracts, consequently, fair value gains and losses are recognised in profit or loss.
At the year end, the total future payments of outstanding foreign exchange options is £567,227 (2024: £1,087,812). There is an unrecognised loss of £11,305 (2024: £29,067 gain) on these contracts. There is no premium payable on redemption.
18
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Work in progress
13,700
10,000
-
-
Finished goods and goods for resale
2,476,188
2,779,707
1,088
2,489,888
2,789,707
1,088
-
19
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,293,124
4,393,530
Corporation tax recoverable
52,575
51,625
Amounts owed by group undertakings
605,869
Other debtors
21,030
287,675
1,993
152,315
Prepayments and accrued income
894,693
936,340
288,579
273,054
6,208,847
5,670,120
290,572
1,082,863
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
20
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
22
1,539,888
939,026
727,916
421,928
Obligations under finance leases
23
2,177,173
1,951,009
117,964
135,645
Other borrowings
22
60,000
60,000
60,000
60,000
Trade creditors
6,132,798
5,041,428
299,614
251,481
Amounts owed to group undertakings
1,219,123
1,702,390
Corporation tax payable
1
3,950
Other taxation and social security
796,229
520,272
712,179
520,272
Deferred income
25
3,360
Other creditors
550,181
196,412
505,000
167,500
Accruals and deferred income
1,722,278
1,816,374
189,006
136,123
12,981,908
10,528,471
3,830,802
3,395,339
21
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
22
7,272,543
4,318,941
2,266,181
1,570,691
Obligations under finance leases
23
3,643,821
3,502,906
224,517
205,283
Other borrowings
22
371,030
397,765
11,287,394
8,219,612
2,490,698
1,775,974
Amounts included above which fall due after five years are as follows:
Payable by instalments
2,228,056
1,846,334
711,214
816,225
22
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
8,812,431
5,257,967
2,994,097
1,992,619
Preference shares
60,000
60,000
60,000
60,000
Other loans
371,030
397,765
9,243,461
5,715,732
3,054,097
2,052,619
Payable within one year
1,599,888
999,026
787,916
481,928
Payable after one year
7,643,573
4,716,706
2,266,181
1,570,691
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
22
Loans and overdrafts
(Continued)
- 33 -
The Group has bank borrowings of £8,964,531 (2024: £5,257,967) which is broken down as follows:
The bank loans of £1,160,880 (2024: £1,234,286) are secured by a fixed charge over the freehold property and a cross guarantee between each of the companies in the group and bear interest at a rate of 2.56% + LIBOR per annum. The repayment term of the initial loan was 230 months.
The bank loan for the land purchase in Aberdeen of £240,717 (2024: £nil) is secured by a fixed charge over the land and buildings at Wellheads Crescent in Aberdeen and a cross guarantee between each of the companies in the group and accrues interest at 1.43% above base rate. It is due to be repaid by April 2030.
The bank loan for the purchase of GIF Transport & Logistics of £1,184,167 (2024: £nil) is secured by a fixed and floating charge over the assets of GIF and a cross guarantee between each of the companies in the group and accrues interest at 3.73% above base rate. It is due to be repaid by October 2030.
The marine mortgages of £5,830,945 (2024: £3,259,908) are secured on the assets to which they relate and bear interest at rates ranging from 3.5% + LIBOR to 9.0% per annum. The repayment term of the initial loans range from 72 to 84 months.
The CBILs loan of £408,333 (2024: £758,333) is unsecured and accrues interest at 2.02% above base rate. It is due to be repaid by February 2027.
Other loans consist of a Castrol loan of £371,030 (2024: £397,765) which is unsecured and interest free. As the loan is interest free it has been discounted using an appropriate interest rate of 2.1%. The initial loan amount was $500,000 and is retranslated and discounted at each balance sheet date.
Borrowings are denominated and repaid in pounds sterling, have contractual interest rates that are either fixed rates or variable rates linked to LIBOR that are not leveraged, and do not contain conditional returns or repayment provisions other than to protect the lender against credit deterioration or changes in relevant legislation or taxation.
The preference shares do not carry voting rights, are entitled to a fixed cumulative dividend of 3.75% per annum, and are redeemable at the option of the company at any time, and at the option of the shareholders at any time after 1 January 2016. As a result, the preference shares are presented in current liabilities.
23
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
2,190,474
1,989,135
117,998
136,438
In two to five years
3,643,949
3,512,651
220,303
195,677
In over five years
4,214
9,832
4,214
9,832
5,838,637
5,511,618
342,515
341,947
Less: future finance charges
(169,743)
(57,703)
(34)
(1,019)
5,668,894
5,453,915
342,481
340,928
Difference remains - please check
152,100
-
-
-
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
23
Finance lease obligations
(Continued)
- 34 -
Obligations under finance leases and hire purchase contracts are secured by the related assets and bear finance charges at varying rates.
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
The Group's obligations under finance leases are secured by the lessor's charge over the leased assets. The net book value of secured assets is disclosed in the fixed asset note.
24
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
4,736,340
3,562,961
Other short term timing differences
742
1,980
Revaluations
1,635,621
1,184,786
Tax losses
(411,764)
-
5,960,939
4,749,727
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
101,595
116,448
Revaluations
466,567
417,843
568,162
534,291
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
4,749,727
534,291
Charge/(credit) to profit or loss
788,067
(14,853)
Charge to other comprehensive income
423,145
48,724
Liability at 31 December 2025
5,960,939
568,162
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 35 -
25
Deferred income
Group
Company
2025
2024
2025
2024
£
£
£
£
Other deferred income
3,360
-
-
-
26
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
273,307
234,401
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund. An amount of £nil (2024: £nil) was payable at the year end.
27
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
10,302
30,670
10,302
30,670
Ordinary B shares of £1 each
5,152
19,868
5,152
19,868
Ordinary C shares of £1 each
10,500
10,500
10,500
10,500
Ordinary D shares of £1 each
-
5,250
-
5,250
Ordinary E shares of £1 each
22,361
12,378
22,361
12,378
Ordinary F shares of £1 each
22,361
12,378
22,361
12,378
Ordinary G shares of £1 each
1,977
1,977
1,977
1,977
Ordinary H shares of £1 each
10,000
10,000
10,000
10,000
Ordinary I shares of £1 each
20,368
-
20,368
-
103,021
103,021
103,021
103,021
Each class of ordinary shares carry no right to fixed income and rank equally for voting rights and on winding up of the company. Additionally, the company has in issue 60,000 redeemable preference shares of £1 each, classified as liabilities. These shares do not carry voting rights.
During the year 14,716 B Ordinary shares were redesignated as 7,358 E Ordinary shares and 7,358 F Ordinary shares, 5,250 D Ordinary shares were redesignated as 2,625 E Ordinary shares and 2,625 F Ordinary shares, and 20,368 A Ordinary shares were redesignated as 20,368 I Ordinary shares.
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 36 -
28
Reserves
Reserves of the group represent the following:
Revaluation reserve
The cumulative revaluation gains and losses in respect of land and buildings, except revaluation gains and losses recognised in profit and loss.
Profit and Loss account
Cumulative profit and loss net of distribution to owners.
29
Acquisition of a business
On 31 July 2025 the group acquired 100 percent of the issued capital of GIF Transport & Logistics Limited.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
1,019,465
154,195
1,173,660
Inventories
10,900
-
10,900
Trade and other receivables
724,801
-
724,801
Cash and cash equivalents
53,337
-
53,337
Obligations under finance leases
(838,521)
-
(838,521)
Trade and other payables
(350,263)
-
(350,263)
Deferred tax
(106,079)
(29,297)
(135,376)
Total identifiable net assets
513,640
124,898
638,538
Goodwill
586,462
Total consideration
1,225,000
The consideration was satisfied by:
£
Cash
1,000,000
Deferred consideration
225,000
1,225,000
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
1,485,390
Loss after tax
(7,153)
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 37 -
30
Financial commitments, guarantees and contingent liabilities
Group
The company has issued an unlimited and composite guarantee for all liabilities of fellow group companies, in favour of Lloyds bank. The total value of the contingent liability at the balance sheet date was £1,160,880 (2024: £1,234,286). The directors have no expectation of this liability crystallising.
The company is registered with H M Revenue and Customs as a member of a group for VAT purposes and as a result is jointly and severally liable on a continuing basis for amounts owing by other members of that group in respect of unpaid VAT. The total value of VAT owed by the group at the balance sheet date was £441,333 (2024: £304,800).
Williams Shipping Marine Limited, also owned by Williams Shipping Holdings Limited, have marine mortgages totalling £5,006,362 (2024: £3,265,347) on vessels included in that company. The mortgages are guaranteed by all the companies in the group.
As at 31 December 2025, the company had commitments of £nil (2024: £78,329). The group had commitments of £976,075 (2024: £1,271,532).
31
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
674,100
718,059
-
154
Between two and five years
2,008,400
2,262,106
-
-
In over five years
3,728,516
4,152,491
-
-
6,411,016
7,132,656
-
154
32
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2025
2024
£
£
Aggregate compensation
445,192
209,964
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
32
Related party transactions
(Continued)
- 38 -
Other information
During the year rent was paid to Williams Shipping Group Retirement Benefit Scheme of £82,500 (2024: £82,500). Pension contributions of £45,557 (2024: £32,830) were paid to Williams Shipping Group Retirement Benefit Scheme.
These are related parties of the Group because the directors CR Williams, PJD Williams and JRM Williams are the trustees of this scheme.
33
Directors' transactions
During the year, the company operated an interest free loan account with a Director, Mr C C Williams, This was repaid in the year. The amounts involved were as follows:
Description
% Rate
Opening balance
Amounts repaid
Closing balance
£
£
£
Interest free loan
-
152,315
(152,315)
-
152,315
(152,315)
-
34
Controlling party
The ultimate controlling parties are the directors by virtue of their shareholdings.
35
Cash generated from group operations
2025
2024
£
£
Profit after taxation
1,705,985
1,108,055
Adjustments for:
Taxation charged
649,648
535,786
Finance costs
806,806
776,180
Investment income
(10,075)
(15,081)
Gain on disposal of tangible fixed assets
(355,549)
(298,197)
Amortisation and impairment of intangible assets
54,666
33,264
Depreciation and impairment of tangible fixed assets
2,188,938
2,258,544
Movements in working capital:
Decrease/(increase) in stocks
310,719
(366,948)
(Increase)/decrease in debtors
(16,823)
100,329
Increase in creditors
1,051,737
2,449,554
Increase in deferred income
3,360
-
Cash generated from operations
6,389,412
6,581,486
WILLIAMS SHIPPING HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 39 -
36
Analysis of changes in net debt - group
1 January 2025
Cash flows
Acquisitions and disposals
New finance leases
31 December 2025
£
£
£
£
£
Cash at bank and in hand
1,804,588
505,587
-
-
2,310,175
Borrowings excluding overdrafts
(5,715,732)
(3,527,729)
-
-
(9,243,461)
Obligations under finance leases
(5,453,915)
2,928,179
(838,521)
(2,456,737)
(5,820,994)
(9,365,059)
(93,963)
(838,521)
(2,456,737)
(12,754,280)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100C R WilliamsJ E WilliamsP J D WilliamsJ R M WilliamsB D WilliamsC C WilliamsR J BrooksR J BrooksL A Tybinkowskifalse00376891bus:Consolidated2025-01-012025-12-31003768912025-01-012025-12-3100376891bus:Director12025-01-012025-12-3100376891bus:Director22025-01-012025-12-3100376891bus:Director32025-01-012025-12-3100376891bus:Director42025-01-012025-12-3100376891bus:Director62025-01-012025-12-3100376891bus:CompanySecretaryDirector12025-01-012025-12-3100376891bus:Director72025-01-012025-12-3100376891bus:CompanySecretary12025-01-012025-12-3100376891bus:Director52025-01-012025-12-3100376891bus:Director82025-01-012025-12-3100376891bus:RegisteredOffice2025-01-012025-12-31003768912025-12-3100376891bus:Consolidated2025-12-3100376891bus:Consolidated2024-01-012024-12-31003768912024-01-012024-12-3100376891core:RevaluationReservebus:Consolidated2024-01-012024-12-3100376891core:RevenueReservesInvestmentFundsOnlybus:Consolidated2024-01-012024-12-3100376891core:RevaluationReservebus:Consolidated2025-01-012025-12-3100376891core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-01-012025-12-3100376891core:RevaluationReserve2024-01-012024-12-3100376891core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3100376891core:RevaluationReserve2025-01-012025-12-3100376891core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3100376891core:Goodwillbus:Consolidated2025-12-3100376891core:Goodwillbus:Consolidated2024-12-3100376891core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3100376891core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3100376891bus:Consolidated2024-12-31003768912024-12-3100376891core:ComputerSoftwarebus:Consolidated2025-12-3100376891core:ComputerSoftwarebus:Consolidated2024-12-3100376891core:ComputerSoftware2025-12-3100376891core:ComputerSoftware2024-12-3100376891core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3100376891core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-12-3100376891core:LeaseholdImprovementsbus:Consolidated2025-12-3100376891core:FurnitureFittingsbus:Consolidated2025-12-3100376891core:MotorVehiclesbus:Consolidated2025-12-3100376891core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-12-3100376891core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3100376891core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3100376891core:LeaseholdImprovementsbus:Consolidated2024-12-3100376891core:FurnitureFittingsbus:Consolidated2024-12-3100376891core:MotorVehiclesbus:Consolidated2024-12-3100376891core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3100376891core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3100376891core:LeaseholdImprovements2025-12-3100376891core:FurnitureFittings2025-12-3100376891core:MotorVehicles2025-12-3100376891core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100376891core:LeaseholdImprovements2024-12-3100376891core:FurnitureFittings2024-12-3100376891core:MotorVehicles2024-12-3100376891core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3100376891core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3100376891core:ShareCapitalbus:Consolidated2025-12-3100376891core:ShareCapitalbus:Consolidated2024-12-3100376891core:RevaluationReservebus:Consolidated2025-12-3100376891core:RevaluationReservebus:Consolidated2024-12-3100376891core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3100376891core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3100376891core:ShareCapital2025-12-3100376891core:ShareCapital2024-12-3100376891core:RevaluationReserve2025-12-3100376891core:RevaluationReserve2024-12-3100376891core:RetainedEarningsAccumulatedLosses2025-12-3100376891core:RetainedEarningsAccumulatedLosses2024-12-3100376891core:ShareCapitalbus:Consolidated2023-12-3100376891core:SharePremiumbus:Consolidated2023-12-31003768912023-12-3100376891core:ShareCapital2023-12-3100376891core:RevaluationReserve2023-12-3100376891core:RetainedEarningsAccumulatedLosses2023-12-3100376891bus:Consolidated2023-12-3100376891core:Goodwill2025-01-012025-12-3100376891core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3100376891core:ComputerSoftware2025-01-012025-12-3100376891core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3100376891core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3100376891core:LeaseholdImprovements2025-01-012025-12-3100376891core:PlantMachinery2025-01-012025-12-3100376891core:FurnitureFittings2025-01-012025-12-3100376891core:MotorVehicles2025-01-012025-12-3100376891core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-01-012025-12-3100376891core:Non-standardPPEClass3ComponentTotalPropertyPlantEquipment2025-01-012025-12-3100376891core:UKTaxbus:Consolidated2025-01-012025-12-3100376891core:UKTaxbus:Consolidated2024-01-012024-12-3100376891bus:Consolidated12025-01-012025-12-3100376891bus:Consolidated12024-01-012024-12-3100376891core:Goodwillbus:Consolidated2024-12-3100376891core:ComputerSoftwarebus:Consolidated2024-12-3100376891bus:Consolidated2024-12-3100376891core:ComputerSoftware2024-12-3100376891core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3100376891core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3100376891core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3100376891core:Goodwillbus:Consolidated2025-01-012025-12-3100376891core:ComputerSoftwarebus:Consolidated2025-01-012025-12-3100376891core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3100376891core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3100376891core:LeaseholdImprovementsbus:Consolidated2024-12-3100376891core:FurnitureFittingsbus:Consolidated2024-12-3100376891core:MotorVehiclesbus:Consolidated2024-12-3100376891core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3100376891core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100376891core:LeaseholdImprovements2024-12-3100376891core:FurnitureFittings2024-12-3100376891core:MotorVehicles2024-12-31003768912024-12-3100376891core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3100376891core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-012025-12-3100376891core:LeaseholdImprovementsbus:Consolidated2025-01-012025-12-3100376891core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3100376891core:MotorVehiclesbus:Consolidated2025-01-012025-12-3100376891core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-01-012025-12-3100376891core:PlantMachinerybus:Consolidated2025-01-012025-12-3100376891core:PlantMachinerybus:Consolidated2025-12-3100376891core:PlantMachinerybus:Consolidated2024-12-3100376891core:PlantMachinery2025-12-3100376891core:PlantMachinery2024-12-3100376891core:Subsidiary12025-01-012025-12-3100376891core:Subsidiary22025-01-012025-12-3100376891core:Subsidiary32025-01-012025-12-3100376891core:Subsidiary42025-01-012025-12-3100376891core:Subsidiary52025-01-012025-12-3100376891core:Subsidiary62025-01-012025-12-3100376891core:Subsidiary72025-01-012025-12-3100376891core:Subsidiary112025-01-012025-12-3100376891core:Subsidiary222025-01-012025-12-3100376891core:Subsidiary332025-01-012025-12-3100376891core:Subsidiary442025-01-012025-12-3100376891core:Subsidiary552025-01-012025-12-3100376891core:Subsidiary662025-01-012025-12-3100376891core:Subsidiary772025-01-012025-12-3100376891core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3100376891core:CurrentFinancialInstruments2025-12-3100376891core:CurrentFinancialInstruments2024-12-3100376891core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3100376891core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3100376891core:CurrentFinancialInstruments22025-12-3100376891core:CurrentFinancialInstruments22024-12-3100376891core:WithinOneYearbus:Consolidated2025-12-3100376891core:WithinOneYearbus:Consolidated2024-12-3100376891core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3100376891core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100376891core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3100376891core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3100376891core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3100376891core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3100376891core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3100376891core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3100376891core:Non-currentFinancialInstruments2025-12-3100376891core:Non-currentFinancialInstruments2024-12-3100376891core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3100376891core:WithinOneYear2025-12-3100376891core:WithinOneYear2024-12-3100376891core:BetweenTwoFiveYearsbus:Consolidated2025-12-3100376891core:BetweenTwoFiveYearsbus:Consolidated2024-12-3100376891core:BetweenTwoFiveYears2025-12-3100376891core:BetweenTwoFiveYears2024-12-3100376891core:MoreThanFiveYearsbus:Consolidated2025-12-3100376891core:MoreThanFiveYearsbus:Consolidated2024-12-3100376891core:MoreThanFiveYears2025-12-3100376891core:MoreThanFiveYears2024-12-3100376891bus:PrivateLimitedCompanyLtd2025-01-012025-12-3100376891bus:FRS1022025-01-012025-12-3100376891bus:Audited2025-01-012025-12-3100376891bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3100376891bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP